Property Info
- MLS O6337833
- Unit No 106
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 816
- Living Area (sqft) 816
- Foundation Block
- Min Lease Block
- HOA Fees $500.00
Interior Features
- L Dining
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
Cash Flow
| Cap Rate5.5 | Gross Yield10.8% | Annual Rent$16,800.00 | Property Taxes$2,222.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,222.38 | $11,111.90 | $22,223.80 | |||
| Net Cash Flow | $14,577.62 | $72,888.10 | $145,776.20 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |